Airbnb Investor Score
$4,655
Annual Profit
8.0%
Cap Rate
5.0%
Cash on Cash
$50,152
Annual Revenue
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $282/night at 60% occupancy.Projected nightly rate is $199/night at 69% occupancy.
Top 56% of comparables
Top 33% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$52,666
Avg annual revenue
69%
Avg occupancy rate
$199
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$65k
$100k
$135k
Sign up to see the data on 40 all comparables
$4,656
Profit
Revenue
$50,152
Operating Expenses
$20,200
Operating Income
$29,952
Mortgage & Taxes
$25,296
Profit (Cash Flow)
$4,656
$92,750
Cash Investment
Down Payment
$75,000
Renos & Furnishing
$6,500
Closing Costs
$11,250
Total
$92,750
DSCR Ratio
Acceptable
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.01%
Cap Rate
7.98%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$17,798
Deductible property tax
$3,712
Your total deduction
$33,392
Your adjusted annual income
$150,000 - $33,392 = $116,608
Taxes on $116,608 (30%)
$34,982
Your old tax bill
$45,000
Your new tax bill
$34,982
Estimated tax savings
$10,018
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
-
Year built:
1973
Size:
1,400 sqft
Type:
CONDO
Parking:
-
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: -
- Lot size: -
- Building area: 1,400 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: Intracoastal View, Ocean, Direct Ocean
- Parking: Detached Carport, 1 Space, Assigned, Covered, Automatic Garage Door Opener
- Amenities: Dishwasher, Disposal, Ice Maker, Microwave, Electric Range, Refrigerator
- Price per square foot: $469
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 514224BC3480
- Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk
Tax Info
- Year Assessed: 2024
- Assessed Value: $646,860
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Hollywood Central Elementary School with 3/10 star rating
- Middle School: Olsen Middle School with 3/10 star rating
- High School: South Broward High School with 4/10 star rating